405 S 3rd St, Davis, OK 73030

2 bd · 2 ba · 1,246 sqft · built 1970 · Davis · SINGLE_FAMILY·source listing ↗

$59,900

rent, three ways

OnePercent model (vv1)$1,976/mo

p10–p90 confidence band

HUD Fair Market Rent · 73030 · 2BR$950/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Murray

Flood risk indexRelatively Moderate FEMA NRI

Median household income$59,612

Median area rent$839/mo

Median home value$157,600

the verdict

3.30%vs 1.0% target

financing: 20% down · — (FRED, live) · 30yr

$59,900

3.30% · rent $1,976

Intrinsic value · income approach

$196,648

70% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.